[KMLOONG] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 128.26%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 426,942 319,519 185,242 166,302 182,261 146,135 103,070 26.70%
PBT 91,252 55,313 19,245 12,018 14,257 12,187 10,587 43.14%
Tax -21,146 -13,464 -4,479 -3,462 -3,320 -2,159 -3,143 37.35%
NP 70,106 41,849 14,766 8,556 10,937 10,028 7,444 45.27%
-
NP to SH 56,660 35,306 15,036 9,183 10,937 10,028 7,444 40.20%
-
Tax Rate 23.17% 24.34% 23.27% 28.81% 23.29% 17.72% 29.69% -
Total Cost 356,836 277,670 170,476 157,746 171,324 136,107 95,626 24.51%
-
Net Worth 377,933 332,765 306,193 261,502 220,874 170,871 173,882 13.79%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 98,982 23,768 5,131 4,561 3,201 3,203 2,133 89.45%
Div Payout % 174.70% 67.32% 34.13% 49.67% 29.27% 31.95% 28.66% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 377,933 332,765 306,193 261,502 220,874 170,871 173,882 13.79%
NOSH 299,947 182,837 171,058 152,036 106,702 106,794 106,676 18.78%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 16.42% 13.10% 7.97% 5.14% 6.00% 6.86% 7.22% -
ROE 14.99% 10.61% 4.91% 3.51% 4.95% 5.87% 4.28% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 142.34 174.76 108.29 109.38 170.81 136.84 96.62 6.66%
EPS 18.89 19.31 8.79 6.04 10.25 9.39 6.97 18.05%
DPS 33.00 13.00 3.00 3.00 3.00 3.00 2.00 59.48%
NAPS 1.26 1.82 1.79 1.72 2.07 1.60 1.63 -4.19%
Adjusted Per Share Value based on latest NOSH - 170,860
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 43.67 32.68 18.95 17.01 18.64 14.95 10.54 26.70%
EPS 5.80 3.61 1.54 0.94 1.12 1.03 0.76 40.27%
DPS 10.12 2.43 0.52 0.47 0.33 0.33 0.22 89.17%
NAPS 0.3865 0.3403 0.3132 0.2675 0.2259 0.1748 0.1778 13.80%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.51 2.74 1.47 1.20 1.35 1.47 1.26 -
P/RPS 1.06 1.57 1.36 1.10 0.79 1.07 1.30 -3.34%
P/EPS 7.99 14.19 16.72 19.87 13.17 15.65 18.06 -12.69%
EY 12.51 7.05 5.98 5.03 7.59 6.39 5.54 14.52%
DY 21.85 4.74 2.04 2.50 2.22 2.04 1.59 54.70%
P/NAPS 1.20 1.51 0.82 0.70 0.65 0.92 0.77 7.66%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 28/12/07 29/12/06 27/12/05 31/12/04 31/12/03 20/12/02 -
Price 1.50 3.16 1.64 1.08 1.35 1.40 1.33 -
P/RPS 1.05 1.81 1.51 0.99 0.79 1.02 1.38 -4.44%
P/EPS 7.94 16.36 18.66 17.88 13.17 14.91 19.06 -13.56%
EY 12.59 6.11 5.36 5.59 7.59 6.71 5.25 15.67%
DY 22.00 4.11 1.83 2.78 2.22 2.14 1.50 56.39%
P/NAPS 1.19 1.74 0.92 0.63 0.65 0.88 0.82 6.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment